Valuation Danone

Equities

Market Closed - Euronext Paris Other stock markets 16:55:00 13/01/2026 GMT			After hours 20:00:06
77.58 ^EUR	+0.28%		77.59	+0.01%

01-12	Deutsche Bank Downgrades Danone to Sell, Reduces PT	MT
01-12	DANONE : Downgraded from Neutral to Sell by Deutsche Bank	ZD

Data adjusted to current consolidation scope

Fiscal Period: December	2020	2021	2022	2023	2024	2025	2026	2027
Capitalization ¹	34,911	35,530	30,830	37,646	41,915	49,527	49,527	-
Change	-	1.77%	-13.23%	22.11%	11.34%	18.16%	0%	-
Enterprise Value (EV) ¹	46,852	46,030	40,937	47,867	50,516	57,492	56,560	55,672
Change	-	-1.75%	-11.06%	16.93%	5.53%	13.81%	-1.62%	-1.57%
P/E ratio	18x	18.6x	33.3x	45.1x	20.8x	22x	19.8x	18.4x
PBR	2.16x	2.02x	1.76x	2.33x	2.59x	2.7x	2.56x	2.42x
PEG	-	-11.12x	-0.7x	-3.7x	0x	1.7x	1.8x	2.43x
Capitalization / Revenue	1.48x	1.46x	1.11x	1.36x	1.53x	1.81x	1.75x	1.69x
EV / Revenue	1.98x	1.9x	1.48x	1.73x	1.85x	2.1x	2x	1.9x
EV / EBITDA	9.82x	10x	7.81x	9.4x	10.7x	12x	11.2x	10.5x
EV / EBIT	14.1x	13.8x	12.1x	13.8x	14.2x	15.5x	14.4x	13.4x
EV / FCF	22.8x	18.9x	19.6x	18.2x	16.8x	23.1x	20.9x	19.5x
FCF Yield	4.38%	5.28%	5.11%	5.5%	5.94%	4.34%	4.78%	5.13%
Dividend per Share ²	1.94	1.94	2	2.1	2.15	2.249	2.394	2.566
Rate of return	3.61%	3.55%	4.06%	3.58%	3.3%	2.91%	3.09%	3.32%
EPS ²	2.99	2.94	1.48	1.3	3.13	3.524	3.91	4.206
Distribution rate	64.9%	66%	135%	162%	68.7%	63.8%	61.2%	61%
Net sales ¹	23,620	24,281	27,661	27,619	27,376	27,419	28,242	29,359
EBITDA ¹	4,769	4,602	5,240	5,092	4,726	4,786	5,038	5,311
EBIT ¹	3,317	3,337	3,377	3,481	3,558	3,703	3,921	4,168
Net income ¹	1,956	1,924	959	881	2,021	2,209	2,442	2,624
Net Debt ¹	11,941	10,500	10,107	10,221	8,601	7,965	7,033	6,145
Reference price ²	53.76	54.59	49.23	58.68	65.12	77.36	77.36	77.36
Nbr of stocks (in thousands)	649,380	650,849	626,246	641,543	643,653	640,218	640,218	-
Announcement Date	19/02/21	23/02/22	22/02/23	22/02/24	26/02/25	-	-	-

¹EUR in Million²EUR

Estimates

Add to a list 0 selected To use this feature you must be a member Log in Sign up	P/E (Y)	EV / Sales (Y)	EV / EBITDA (Y)	Dividend Yield (Y)	Capi.($)
DANONE	21.95x	2.1x	12.01x	2.91%	57.84B
NESTLÉ S.A.	18.96x	2.75x	13.8x	4.12%	242B
MONDELEZ INTERNATIONAL, INC.	24.08x	2.35x	13.74x	3.53%	70.87B
THE HERSHEY COMPANY	39.89x	3.78x	18.63x	2.82%	39.16B
ARCHER-DANIELS-MIDLAND COMPANY	28.58x	0.46x	11.02x	3.29%	29.89B
NESTLÉ INDIA LIMITED	78.75x	11.44x	49.42x	1.02%	28.04B
KRAFT HEINZ	-5.63x	1.85x	8.04x	6.84%	27.69B
GENERAL MILLS, INC.	9.04x	1.95x	10.2x	5.62%	23.2B
YIHAI KERRY ARAWANA HOLDINGS CO., LTD	42.41x	0.77x	21x	0.52%	23.22B
Average	28.67x	3.05x	17.54x	3.41%	60.24B
Weighted average by Cap.	24.40x	2.86x	15.50x	3.66%